XML 40 R28.htm IDEA: XBRL DOCUMENT v3.21.2
Long-term debt (Tables)
6 Months Ended
Jun. 30, 2021
Debt Disclosure [Abstract]  
Long-term Debt
Long-term debt was comprised of the following:
As of June 30, 2021
June 30, 2021December 31, 2020Maturity dateInterest rate
Estimated fair value(1)
Senior Secured Credit Facilities:  
Term Loan A$1,640,625 $1,684,375 8/12/2024LIBOR + 1.50% $1,640,625 
Term Loan B-12,701,978 2,715,694 8/12/2026LIBOR + 1.75%$2,691,846 
Revolving line of credit— 75,000 8/12/2024LIBOR + 1.50%
Senior Notes:
4.625% Senior Notes2,750,000 1,750,000 6/1/20304.625 %$2,825,625 
3.75% Senior Notes1,500,000 1,500,000 2/15/20313.750 %$1,443,750 
Acquisition obligations and other notes payable(2)
151,425 164,160 2021-20364.99 %$151,425 
Financing lease obligations(3)
301,535 274,292 2022-20384.68 %
Total debt principal outstanding9,045,563 8,163,521 
Discount, premium and deferred financing costs(4)
(62,865)(77,717)
 8,982,698 8,085,804 
Less current portion(184,435)(168,541)
 $8,798,263 $7,917,263 
(1)For the Company's senior secured credit facilities and senior notes, fair value estimates are based upon bid and ask quotes, typically a level 2 input. For acquisition obligations and other notes payable, the carrying values presented approximate their estimated fair values, based on estimates of their present values using level 2 interest rate inputs.
(2)The interest rate presented for acquisition obligations and other notes payable is their weighted average interest rate based on the current fixed and LIBOR interest rate components in effect as of June 30, 2021.
(3)Financing lease obligations are measured at their approximate present values at inception. The interest rate presented is the weighted average discount rate embedded in financing leases outstanding. The term of one ground lease runs to 2070, in addition to the other lease maturity dates presented in the table above.
(4)As of June 30, 2021, the carrying amount of the Company's senior secured credit facilities is reduced by a discount of $4,965 and deferred financing costs of $31,488 and the carrying amount of the Company's senior notes is reduced by deferred financing costs of $43,266 and increased by a debt premium of $16,854. As of December 31, 2020, the carrying amount of the Company's senior secured
credit facilities is reduced by a discount of $5,461 and deferred financing costs of $35,825, and the carrying amount of the Company's senior notes is reduced by deferred financing costs of $36,431.
Schedule of Derivative Instruments
The following table summarizes the Company’s interest rate cap agreements outstanding as of June 30, 2021 and December 31, 2020, which are classified in "Other long-term assets" on its consolidated balance sheet: 
 Six months ended
June 30, 2021
Fair value
Notional amountLIBOR maximum rateEffective dateExpiration dateDebt expenseRecorded OCI gainJune 30,
2021
December 31, 2020
2019 cap agreements$3,500,000 2.00%6/30/20206/30/2024$2,754 $3,761 $6,432 $2,671